Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.44% first-year return on $51,579 initial cash invested.
-4.44%
Cash On Cash
5.85%
Cap Rate
0.86
DSCR
$1,668
Rent
-$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,668 income − $1,859 expenses = $191 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,668
Total Expenses
$1,859
Mortgage P&I
54%
$904
Property Taxes
4%
$72
Home Insurance
5%
$82
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$417